	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,752	£29,183	£29,621	£30,362	£31,121	£149,038
Total Expenses	£23,485	£23,540	£23,594	£23,679	£23,765	£118,063
Profit Before Tax	£5,267	£5,643	£6,027	£6,683	£7,355	£30,975
Profit After Tax	£4,267	£4,571	£4,882	£5,413	£5,958	£25,090
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£4,273	£17,071	£27,194	£35,105	£26,643	£110,286
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%